[TOPGLOV] YoY Cumulative Quarter Result on 31-May-2017 [#3]

Announcement Date
16-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- 49.7%
YoY- -20.76%
View:
Show?
Cumulative Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 4,127,201 3,612,165 2,997,130 2,506,761 2,166,401 1,801,065 1,696,255 15.95%
PBT 677,846 349,588 380,723 283,988 366,852 229,218 167,062 26.26%
Tax -100,044 -56,052 -45,402 -49,603 -69,923 -51,252 -29,908 22.27%
NP 577,802 293,536 335,321 234,385 296,929 177,966 137,154 27.05%
-
NP to SH 575,004 290,512 332,026 234,082 295,411 177,026 134,204 27.41%
-
Tax Rate 14.76% 16.03% 11.93% 17.47% 19.06% 22.36% 17.90% -
Total Cost 3,549,399 3,318,629 2,661,809 2,272,376 1,869,472 1,623,099 1,559,101 14.68%
-
Net Worth 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 16.11%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 256,014 89,402 87,950 75,186 75,009 49,396 43,431 34.36%
Div Payout % 44.52% 30.77% 26.49% 32.12% 25.39% 27.90% 32.36% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 3,302,584 2,477,738 2,236,463 1,904,735 1,762,714 1,469,556 1,346,383 16.11%
NOSH 2,607,765 2,560,587 1,279,633 1,253,115 1,250,152 617,460 620,453 27.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 14.00% 8.13% 11.19% 9.35% 13.71% 9.88% 8.09% -
ROE 17.41% 11.72% 14.85% 12.29% 16.76% 12.05% 9.97% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 161.21 141.41 238.54 200.04 173.29 291.69 273.39 -8.41%
EPS 22.46 11.37 26.45 18.68 23.63 28.67 21.63 0.62%
DPS 10.00 3.50 7.00 6.00 6.00 8.00 7.00 6.11%
NAPS 1.29 0.97 1.78 1.52 1.41 2.38 2.17 -8.29%
Adjusted Per Share Value based on latest NOSH - 1,253,435
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 50.27 43.99 36.50 30.53 26.38 21.94 20.66 15.95%
EPS 7.00 3.54 4.04 2.85 3.60 2.16 1.63 27.46%
DPS 3.12 1.09 1.07 0.92 0.91 0.60 0.53 34.33%
NAPS 0.4022 0.3018 0.2724 0.232 0.2147 0.179 0.164 16.11%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 13.30 5.05 10.26 5.27 5.07 5.42 4.84 -
P/RPS 8.25 3.57 4.30 2.63 2.93 1.86 1.77 29.21%
P/EPS 59.22 44.40 38.83 28.21 21.46 18.90 22.38 17.59%
EY 1.69 2.25 2.58 3.54 4.66 5.29 4.47 -14.95%
DY 0.75 0.69 0.68 1.14 1.18 1.48 1.45 -10.39%
P/NAPS 10.31 5.21 5.76 3.47 3.60 2.28 2.23 29.04%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 11/06/20 18/06/19 19/06/18 16/06/17 15/06/16 17/06/15 17/06/14 -
Price 17.36 4.71 11.62 5.61 4.91 5.87 4.51 -
P/RPS 10.77 3.33 4.87 2.80 2.83 2.01 1.65 36.66%
P/EPS 77.29 41.41 43.97 30.03 20.78 20.47 20.85 24.37%
EY 1.29 2.41 2.27 3.33 4.81 4.88 4.80 -19.65%
DY 0.58 0.74 0.60 1.07 1.22 1.36 1.55 -15.09%
P/NAPS 13.46 4.86 6.53 3.69 3.48 2.47 2.08 36.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment